Asia Pacific/India
Equity Research
Auto Parts & Equipment (Automobiles & Components IN (Asia))
THEME
68%
10%
66%
8%
64%
6%
62%
4%
60%
2%
58%
0%
56%
FY04
FY05
FY06
FY07
FY08
FY09
FY10
FY11
FY12
FY13
FY14
FY15
FY16
Truck utilisations okay; weak economy offset by share gains from rail.
We have created a proprietary demand-supply model for the CV industry.
Our model suggests that despite high CV tonnage addition in the last few
years and a weak economy, truck utilisations levels are not low as road
freight has gained >5% share from railways since FY12. Apart from other
reasons, these share gains also reflect the fact that rail freight pricing is up
>50% since FY12 whilst road freight prices are flat since then.
Factors beyond the cycle equally important. Hence we expect the current
momentum in CV volumes to continue into FY17, aided by pre-buying on
account of BS-IV implementation. GST and DFC (Dedicated Freight
Corridor) are potential negatives for CVs but both have been delayed: GST
is likely only in FY18 or even later; DFC impact will be visible only in FY20.
Prefer Bosch, WABCO over Ashok Leyland. A continued momentum on
CVs is supportive of our positive stance on Tata Motors where JLR still
remains the core thesis. Ashok Leyland has both strong execution and a
favourable cycle going for it; however, valuations are just too rich for our
comfort. We continue to like the content stories in Bosch (link) and WABCO
over AL in the space. Both of these are plays on government's focus on
safety and pollution as well. We increase our FY17/18E earnings for Ashok
Leyland by 11%/7% and TP to Rs96 (from Rs86).
DISCLOSURE APPENDIX AT THE BACK OF THIS REPORT CONTAINS IMPORTANT DISCLOSURES, ANALYST
CERTIFICATIONS, AND THE STATUS OF NON-US ANALYSTS. US Disclosure: Credit Suisse does and seeks to do
business with companies covered in its research reports. As a result, investors should be aware that the Firm may have a
conflict of interest that could affect the objectivity of this report. Investors should consider this report as only a single factor in
making their investment decision.
BEYOND INFORMATION
Client-Driven Solutions, Insights, and Access
21 March 2016
160.0
100%
80%
140.0
2%
29%
28%
40%
55%
60%
120.0
40%
100.0
85%
71%
60%
20%
80.0
45%
15%
0%
FY12
FY13
FY14
FY15
FY16
98%
72%
Agri
Construction
Mining
Industry
Oil
Rail
Consumer
12%
20%
10%
15%
8%
6%
10%
4%
5%
2%
0%
0%
Constr/ Cement
Agri
Mining
Industrial
-5%
Figure 6: Other factors that can influence CV demand over the next few years
Factor
Dedicated freight
corridor
GST
Comment
Rail also suffers from saturation on high demand routes,
Dedicated freight lines being added on the same
Trucks spend ~25% of time on check posts and other official
reasons. If state borders removed with GST, some time saved
Emission norm
changes
800%
Cycle 2
Current (after
2013)
Cycle 3
36,000
24,000
After 2008
Market-share loss
but content increase
with shift to commonrail in BS4
BS6 adoption
of SCR
400%
12,000
After 2001
0%
0
200
400
600
800
1000
1200
1400
FY16E
FY17E
FY18E
FY19E
FY20E
FY21E
FY22E
21 March 2016
Proprietary demand-supply
model for the CV industry
21 March 2016
Sector valuation
Figure 9: Exposure by stock to domestic CV theme
Company
% of profits
Rating
Ashok Leyland
~75%
~75%
NEUTRAL
Eicher (Attributable)
~25%
~10%
NEUTRAL
19,200
Tata Motors
~10%
~10%
OUTPERFORM
~25%
~25%
NEUTRAL
Bosch
~30%
~30%
OUTPERFORM
22,500
Wabco
~50%
~60%
OUTPERFORM
6,400
Apollo Tyres
~12%
~10%
OUTPERFORM
200
470
860
Currency
CMP
Market Cap
(LC)
(USD Bn)
P/E
EV/EBITDA
ROE
P/B
Global
Ford Motor Company
USD
14
64.7
6.9
6.6
4.7
4.4
26.9
1.6
USD
32
49.4
5.8
5.6
2.7
2.6
21.0
1.1
Paccar Inc
USD
55
19.4
14.1
14.5
8.5
8.7
22.8
2.7
Daimler
EUR
67
81.1
7.9
7.6
3.3
3.2
16.7
1.3
Volkswagen
EUR
117
70.3
6.5
5.2
3.0
2.9
8.5
0.6
Volvo
SEK
88
17.3
13.5
11.3
5.5
4.8
16.7
1.9
Renault
EUR
86
26.5
7.1
6.2
4.1
3.7
11.7
0.8
KRW
150,500
29.3
5.8
5.6
3.4
3.3
10.2
0.6
Toyota Motor
JPY
5,888
162.3
7.8
7.2
4.5
4.2
12.4
0.9
Honda Motor
JPY
3,058
49.4
9.2
8.2
3.5
3.2
7.9
0.7
Nissan Motor
JPY
1,061
39.9
7.5
6.8
3.3
3.1
11.2
0.8
CNY
5.0
13.5
13.1
2.6
2.2
5.7
0.9
India
Tata Motors Ltd.
INR
366
16.3
7.9
6.7
3.3
2.9
18.4
1.0
INR
1,222
11.5
17.9
15.5
12.5
10.7
17.3
2.9
INR
97
4.4
18.8
15.5
11.6
9.8
23.6
4.2
ROE
P/B
Currency
CMP
Market Cap
(LC)
(USD Bn)
P/E
EV/EBITDA
Global
Continental
EUR
196
44.1
12.8
11.9
6.3
5.7
21.5
2.6
Denso
JPY
4,312
30.7
11.9
10.8
5.3
4.9
8.5
1.0
USD
39
25.2
10.3
9.3
7.7
6.7
19.2
2.1
Delphi
USD
73
20.0
12.0
10.4
8.1
7.1
60.1
6.1
Magna International
USD
43
17.2
8.3
7.3
5.4
5.0
22.1
1.5
BorgWarner, Inc.
USD
38
8.3
11.7
10.5
6.9
6.4
19.3
2.2
Valeo
EUR
134
12.0
12.9
11.5
5.5
5.0
21.4
2.5
Autoliv
USD
113
9.9
16.6
15.2
8.2
7.4
16.5
2.7
CNH Industrial
EUR
9.5
19.1
15.4
7.6
7.3
5.2
1.4
Bosch Ltd.
INR
18,782
9.1
39.5
31.2
16.4
6.2
INR
250
5.0
18.9
15.4
7.8
6.3
36.0
6.4
INR
847
3.1
21.2
17.4
12.2
10.3
21.0
4.2
Exide Industries
INR
136
1.7
17.1
15.2
10.0
8.9
14.3
2.4
Apollo Tyres
INR
177
1.4
8.3
7.6
5.5
5.2
16.5
1.3
INR
5,435
1.6
35.3
28.0
24.4
19.1
23.9
7.8
India
Source: Company data, I/B/E/S Datastream. Note: All estimates are consensus estimates, 2016 refers to Mar-2017 for Indian and Japanese
companies, Dec-2016 for others. Price as of close of 18-Mar-16
21 March 2016
Supply side
Freight movement in any country can be through variety of means such as railways, roads,
waterways (both inland and coastal shipping), airways among others. As per Planning
Commission's study, total freight traffic during 2007-08 amounted to 2,555 million tonnes
and 1,409 bn tonne km (which takes into account the weight of freight multiplied by
distance carried). Some of the modes have limitations waterways have geographic
limitations of operations being confined to limited pathways, movement by pipelines is
confined to liquid products while airways cater to just low volume, non-bulk high value
goods on select routes.
Hence, the two main modes in India are roadways and railways. Around 60% of freight by
weight (tonnage) is carried by roads. While trains typically ply longer distances, even on
ton-km basis, roads remain by far the biggest as >50% of the freight traffic (in ton-km) is
carried by road transport followed by railways at ~35%. This is as of FY08 and as
discussed below, road share would have further grown at cost of railways since then.
Figure 12: Road and railways dominant freight
movement
Shipping
2%
Pipeline
5%
Shipping
6%
Rail
31%
Road
62%
Pipeline
8%
Rail
36%
Road
50%
Share of Tonnage
Source: Planning Commission
21 March 2016
100%
700,000
10%
650,000
5%
600,000
0%
80%
60%
40%
20%
0%
550,000
1950-51
1960-61
1970-71
1980-81
1990-91
-5%
2000-01 Current(Est)
2011
2012
2013
2014
2015
2016
YoY Growth
The other reason for the same is that cost competitiveness of Indian railways has also
gone down over the years. In the last five years, growth in rail freight (ton-km) has been
just ~1% CAGR. In the same period average rail freight charges (calculated as rail freight
earnings divided by freight ton-km) has increased by a whopping ~60%. Indian Railways
earns more than two-thirds of its revenue from freight traffic. Given political compulsions,
there is always a reluctance in increasing passenger fares, and hence successive
governments have chosen to increase freight rates instead.
Figure 16: Rail passenger losses have spiked and they
1,200,000
1.8
1,000,000
1.5
800,000
1.2
600,000
0.9
150
400,000
0.6
100
200,000
0.3
350
300
250
200
50
0.0
2011
0
2001
2006
2008
2010
2012
2014
2012
2013
2014
2015
2016
Freight Mn Ton-Km
21 March 2016
Figure 18: Across commodities there has been a sharp increase in rail freights
2.5
1.5
0.5
0
Coal
Iron-Ore
Cement
FY11
FY12
Food-grains
FY13
FY14
Fertilizers
FY15
Oil
Container
FY16
Roadways: Unlike railways, the road freight sector has largely been in the hands of
private operators (of which large part is unorganised). While national highways make up
only ~3% of the overall road network by length, they account for around 40% of the road
freight traffic. We refer to studies by the Planning Commission and Ministry of road
transport and highways (MORTH) for the road freight data (both are slightly dated though
and hence we have used some extrapolation).
The road sector particularly took off in 1990s once the government started investing in
building roads (NHAI formed in 1995). In the 1990s, road freight had witnessed a ~15%
CAGR rapidly gaining share from railways. As highlighted above, in the last few years
there have been further share gain by roads. We expect road freight has now likely grown
to ~1300 bn ton-kms (~6% CAGR in the last five years versus ~1% in railways). Proportion
of roads to railways in freight (in terms of ton-Km) would now have grown to 2:1 versus
1.5:1 in FY10.
Figure 19: Road freight took off in 1990s
1,500
25-49 trucks
7%
50+
6%
Single truck
owner
11%
1,200
900
2-4 trucks
20%
10-24 trucks
18%
600
300
5-9 trucks
38%
0
1950-51 1960-61 1970-71 1980-81 1990-91 1999-00 2004-05 201516E
Road Freight (Bn Ton-Km)
Source: MORTH
The Indian trucking segment is highly fragmented, with ~70% of the trucks being held in
fleet of less than 10 trucks. Between the consignor (sender) and the consignee (receiver)
of goods, there exist different intermediaries such as transport booking agents, transport
21 March 2016
operators, brokers and vehicle owners. Consignors give the order to transport operators
either directly or through transport agent. The transport operator may have his own fleet
but in case not or if it is occupied, he contacts other transport operators (small truck
owners) through a broker. It is ultimately these vehicle owners who actually transport the
goods from the consignor to the consignee
Figure 21: Basic model of transportation of goods by road transport
Source: MORTH
7,500
18,000
120%
12,000
80%
23%
50%
60%
2,500
6,000
40%
45%
72%
65%
0
China
USA
Europe
Source: Statista
Russia
India
Brazil
88%
63%
20%
0
31%
37%
32%
36%
23%
9%
0%
Europe
Brazil
India
Road
Rail
USA
China
Russia
Waterways
21 March 2016
Demand side
We look at the drivers behind freight movement by segregating it into broad categories for
both railways and roads. For railways, a detailed periodic break-up of commodity
movement (both in terms of tonnage and ton-kms) is available. There is disproportionately
high dependence on mined commodities such as coal. As discussed above, in the last five
years overall growth in ton-kms has been ~1% CAGR only. There has been a large
decline in iron-ore (function of falling production of the commodity due to mining ban),
however other commodities have also seen muted low single-digit growth only.
Figure 24: Break-up of rail freight: Higher dependence on
2%
Oil
4%
0%
Coal
44%
Fertilizers
7%
-2%
-4%
Foodgrains
9%
-6%
Cement
9% Steel
6%
-8%
Iron-Ore
5%
Unlike railways, there is lack of sufficient data on road freight, and we refer to two different
studies by the Planning Commission and MORTH. The results of both of these
approximately match, though there is some difference as the Planning Commission
classifies larger part as miscellaneous (others). On an aggregate basis the largest freight
movement in the country is for mined commodities (coal, iron-ore, etc.) followed by
agriculture commodities and industrial goods. However for roads, industrial goods and agri
are more relevant as a large part of mined commodities movement is through railways. Ex
mining, most other commodities have a very high dependence on roads.
Figure 26: As per different government sources, road
Consumer
13%
Others
1%
Others
18%
Agri
23%
Agri
22%
Oil
7%
Construction
17%
Mining/Industry
40%
Consumer
13%
Construction
10%
Oil
6%
Mining
7%
Industry
23%
21 March 2016
Choice of a mode for transport of goods is based on the nature of commodity, volume and
cost. Typically, transport of high volume bulk commodities meant for movement over long
distances tends to be through rail transport. However even for these, road transport does
play a complimentary role for last mile movement as last mile connectivity for rail is not
always available. Also whilst railways might be cheaper in terms of cost per km; given the
inflexible timing and the delays in loading/unloading, roads usually have a much higher
share for shorter distances whereas for longer distances railways are preferred.
Hence not surprisingly road has a consistently high share in movement of most
commodities, barring few such as coal, iron-ore, limestone, fertilisers among others which
are dominantly through railways; for some of these railways has last mile connectivity as
well. For consumer goods which have to be distributed to a large number of distribution
outlets; roads are the default choice.
Figure 28: Railways have high share only in mined commodities, roads better on rest
100%
80%
2%
29%
28%
40%
55%
60%
85%
98%
40%
71%
72%
60%
45%
20%
15%
0%
Agri
Construction
Mining
Industry
Oil
Consumer
Rail
120%
120%
15%
29%
80%
60%
51%
79%
60%
40%
71%
49%
20%
39%
80%
60%
79%
85%
40%
93%
40%
64%
20%
20%
21%
0%
0%
Upto 200 kms 200-500 kms
500+ kms
% share road
80%
61%
21%
% share Rail
36%
80%
7%
0%
Upto 200 kms 200-500 kms
% share Rail
500+ kms
20%
% share road
% share Rail
500+ kms
% share road
10
21 March 2016
production) or acts as a proxy (such as IIP or the relevant GDP parameter). We have tried
to eliminate the pricing impact and just look at the volume data (which is more relevant)
wherever possible hence the usage of real GDP growth parameters.
Figure 30: Overview of road transportation demand by segment
Category
Measurable parameters
Agri
Industrial Goods
Mining
Construction
Cement production
Consumer
Oil
Petroleum Products
Using the actual freight data for roads in FY10 as per MORTH and adding the rail freight
data to that, we arrive at the total freight industry data for FY10. Then based on the
movement in above parameters, we construct time-series of freight movement in the
economy. Given that actual data for railways is anyways available, we just deduct the
same from total freight movement to arrive at the roads freight data.
Figure 31: As expected freight growth for economy has
other segments
12%
16.0%
10%
12.0%
8%
8.0%
6%
4%
4.0%
2%
0.0%
0%
FY04
FY06
FY08
FY10
FY12
FY14
FY16
Constr/
Cement
Agri
FY04-11 (CAGR)
Mining
Industrial
Consumer
FY11-16 (CAGR)
There has been a distinct slowdown in the overall freight transportation growth in the
country reflecting the economic slowdown. From an ~8% CAGR growth in FY04-11, it
slowed down to ~4% CAGR from FY11-16. However, there has been variance in growth
between road and rail (while growth rates were similar in FY04-11 period, since then road
freight has grown at 6% CAGR versus 1% growth in railways.)
11
21 March 2016
Figure 34: Road has gained ~500 bps share in last five
years
9.0%
68%
Freight growth
66%
64%
6.0%
62%
60%
3.0%
58%
56%
0.0%
54%
Total
Roads
FY04-11 (CAGR)
Railways
FY04 FY05 FY06 FY07 FY08 FY09 FY10 FY11 FY12 FY13 FY14 FY15 FY16
FY11-16 (CAGR)
Railways losing share over the years has been a function of two parameters
(1) Slower growth in segments such as mining where rail has high share versus higher
growth in consumer where it has lower share
(2) Roads gaining share in individual segments most prominently in mining. One of the
reasons why the share in mining has switched is the switch in coal and iron ore from
domestic usage to imports as rail connectivity is in place only for domestic production.
Figure 35: Rail losing share function of lower growth in
60%
8.0%
7.0%
50%
12%
10%
6.0%
40%
5.0%
30%
4.0%
8%
6%
3.0%
20%
2.0%
10%
1.0%
0%
0.0%
Mining
Industrial
Constr/
Cement
Agri
Consumer
4%
2%
0%
Constr/ Cement
Agri
Mining
Industrial
Industry commentary suggests that the rapid growth in M&HCV in last two years has
largely been the function of replacement demand coming to fore as freight operator's had
postponed replacement in downcycle years of FY13-14. Growth was initially fuelled by
consumer goods which led to higher growth in haulage trucks with tippers continuing to
suffer as mining activity slowed down. Recently, tippers have also started to grow in
anticipation of infrastructural activity picking up.
12
21 March 2016
Going forward, the outlook of most of these freight generating sectors is stable to positive,
hence that spells well for continued buoyancy in CV demand ahead. However, we note
that replacement demand contribution (which was key demand driver in each of FY15 and
FY16) may moderate slightly.
Figure 37: Outlook of most freight generating sectors is stable to positive
Segment
Strength
Comments
Agri output in the last two years has been weak as crop yield got impacted with two consecutive years of poor
monsoon; early weather forecasts indicate good monsoon this year which should result in higher crop output.
However, monsoon forecasts have not always been accurate and that remains a wild-card
Indian investment cycle has been weak for past several years and as per our capital goods team it is poised
to recover on the back of more favourable macro-economic conditions and policy direction. However, current
momentum is still relatively weak particularly private industrial investment. While smaller projects may start,
big ticket investments in sectors such as power and metals will take two to three years
Some commodities such as iron-ore have seen a sharp drop in last few years due to mining bans imposed in
various states by courts, even though coal (which is bigger contributor) has held up well. Our metals team
expects Coal India production to increase driven by better rake availability, de-bottlenecking of mines and
opening up of new mines; while iron-ore will also normalise as mining ban is gradually being freed
Construction
Slowdown in last few years as cement demand growth (proxy for construction activity) had slowed to 3% in
last three years versus long-term average of 8%. CS expects recovery in FY17/18 with higher government
infrastructural spending (already pick-up in public sector investments like roads) along with higher allocation
for rural and urban housing; implementation of pay commission should also provide housing boost
Consumer
Agri
Industrial Goods
Mining
Oil
Consumption had also slowed in FY13-15 especially durables (discretionary), even though volume growth in
non-durables (staples) has held up well. Expect pick-up ahead: already signs of green-shoots in categories
like autos; pay commission implementation in FY17 will also be a big driver.
Oil consumption in volume terms has been strong this year helped by sharp drop in oil prices. While growth
rates could fall due to high base, we expect demand to remain steady supported by higher consumption of
both diesel (gradual economic recovery) and petrol (shift to scooters in 2W's), along with OMC's driving
penetration of LPG dealers in East. Already strong so no significant delta here.
years
100%
40%
13%
22%
27%
23%
22%
80%
60%
33%
35%
37%
30%
51%
46%
40%
38%
25%
38%
35%
34%
40%
20%
15%
18%
21%
17%
19%
18%
15%
14%
17%
FY10
FY11
FY12
FY13
20%
21%
16%
15%
19%
16%
15%
FY14
FY15
FY16YTD
10%
5%
0%
0%
Buses
ICV (7.5-12T)
Source: SIAM
12T-25T
FY02
FY04
FY06
FY08
FY10
FY12
FY14
FY16YTD
>25T
Source: SIAM
13
21 March 2016
This also implies that growth of tonnage addition in the system (Volumes multiplied by
weight of truck) has been well ahead of the volume growth. We assume a 15-year lifecycle
to find the current population of trucks plying on Indian roads. Considering that on an
average they ply ~50k kms a year, we calculate the freight carrying capacity by trucks in
the system or in other words the supply. This parameter has seen slight acceleration in the
last two years given the pick-up in volumes and greater sales of heavy trucks.
Figure 40: In both of the last two years tonnage addition
50%
3,200
16%
2,400
12%
1,600
8%
800
4%
40%
30%
20%
10%
0%
-10%
-20%
-30%
-40%
FY10
FY11
FY12
FY13
FY14
FY15
FY16E
0%
FY05
FY07
FY09
FY11
FY13
FY15
FY17E
YoY growth
15%
10%
5%
0%
-5%
Source: MORTH, Planning Commission, Indian Railways, SIAM, Credit Suisse estimates
14
21 March 2016
Eastern DFC (1,850 kms): From Ludhiana in Punjab to Kolkata. This route is expected
to largely fulfill coal and steel transport requirements.
Figure 43: Dedicated freight corridor details of western and Eastern corridor
Phase
Section
Length (kms)
Latest Status
Phase I
Rewari - Vadodara
930
2011-2017
June-2018
Phase II
Vadodara - JNPT
430
2012-2018
Oct-2019
Phase III
Rewari - Dadri
140
2013-2018
Mar-2019
Western Corridor
1,500
Eastern Corridor
Phase I-APL1
Khurja - Kanpur
343
2011-2017
Mar-2018
Phase II-APL2
Kanpur - Mughalsarai
402
2013-2018
Dec-2018
Phase III-APL3
447
2014-2019
Dec-2019
Dankuni - Sonnagar
538
2014-2019
Not finalized
118
2010-2016
Dec-2017
Phase IV
Phase IVa
Sonnagar - Mughalsarai
1,850
15
21 March 2016
In the recent rail budget, India's rail minster also announced three more freight corridors:
North-South, East-West and East Coast. DFC once finished can be a game changer for
railways. Other than its ability to handle more volumes with higher capacity it will also bring
more predictability (currently rail transport takes inordinate time with no guarantees as
passenger trains always get priority on tracks). While the original plan was to complete the
DFC by 2017, it is running with a lag (delays with land acquisition, awarding of projects,
etc.) and is expected to be completed with a two-year lag. We expect the railways to start
regaining some of the lost share to roads once the DFC becomes operational by FY20.
The immediate impact will be on the regions through which DFC passes.
Figure 44: While south is the biggest contributor to road freight, over ~60% of movement
in North, East and West which will be impacted by the first two phases of DFC
Central
5%
North
22%
South
32%
West
20%
East
21%
Source: MORTH
New government's focus on reviving railways: While Indian railways has suffered from
years of neglect, in the last two years with the new government there has been a step-up
in investments. The government is cognizant of weak growth in freight business (in volume
terms or Ton-km) in the last few years and that is why in the recent rail budget there was
no rise in freight rates despite stretched finances.
In FY16, there was a sharp 70% YoY increase in capex spend by railways to Rs1 tn,
though our industrials team has highlighted that it possibly contained some non-cash
spend pertaining to Metro project. The expenditure on construction of new lines, doubling
and gauge conversion has risen significantly compared with previous years, as the
process for tendering and other approvals have been streamlined. Dedicated freight
corridor (DFC) spend, while lower than budgeted, was also up 245% YoY.
However even with large increase in nominal capex, physical targets (electrification, gauge
conversion, new lines, rolling stock) have been flattish over the last several years. Unit
costs particularly for new lines/doubling have gone up 200-300% driven by land acquisition
costs.
16
21 March 2016
Figure 45: Sharp increase in capex spend on railways in FY16, will continue in FY17
(INR bn)
2012
2013
2014
2015
2016 BE
2016 RE
% yoy
2017 BE
53
53
58
71
128
135
88.9
156
% yoy
15.6
57
60
67
83
263
145
74.1
307
111.6
Rolling stock
42.9
164
184
175
165
193
191
15.8
273
Locomotives
64
79
91
81
95
89
10.0
103
15.0
Carriages
45
54
52
55
44
41
(26.0)
91
122.7
Wagons
44
50
31
27
45
36
31.0
59
67.0
Others
11
10
25
2,343.7
19
(22.9)
Leased Assets
35
42
50
54
63
63
15.5
70
11.2
69
73
74
80
82
86
6.6
138
61.2
Electrification, S&T
17
19
22
24
33
31
30.1
44
39.6
26
34
47
51
158
70
35.9
111
58.3
13
12
15
93
53
245.1
76
42.9
10
12
10
20
234
2,251.3
14
(94.0)
DFC
Metro transport projects
Others
19
28
38
47
59
46
(3.9)
58
27.7
Total
451
504
540
587
1,000
1,000
70.3
1,170
17.0
Source: Indian Railways, Credit Suisse research. BE Budget estimate, RE Revised estimate
2011
2012
2013
2014
Electrification (kms)
1,117
975
1,165
1,317
1,350
1,375
1,600
1,600
2,000
3,841 3,465
3,300
3,296
2,100
2,424
2,500
2,350
1,500
258
709
727
501
450
313
300
500
400
1,516
837
856
575
404
527
500
800
800
Locomotives
498
527
582
678
675
605
636
710
747
- Diesel
258
267
284
348
375
355
375
430
467
- Electric
240
260
298
330
300
250
261
280
280
3,637
4,023
4,085
3,731
3,390
3,592
3,431
Coaches
3,494 3,660
Wagons
Source: Indian Railways, Credit Suisse research. BE Budget estimate, RE Revised estimate
#2. GST
While there is lot of uncertainty surrounding the timing of GST (Goods and Service tax), its
implementation is likely to be structurally negative for CVs. It will result in a reduction in
truck prices; however, the proposal to remove the 1% CST if accepted could result in free
movement of trucks across states, which would improve the productivity of trucks and
result in excess fleet capacity and may impact truck demand for a couple of years.
Currently, there is lot of inefficiency in the road freight system in the country on an
average a truck covers a distance of 50-70k kms per year versus 100-150k kms in
advanced countries. As per MORTH study the total round trip time varies from 21 hours
for a trip of 100-499 km, to about 50 hours for a trip of 500-999 km, and 110 hours for a
trip of over 1,000 km. However, the actual running time as a percentage of total time for
the same trips is only 33%, 36% and 43%, respectively (40% overall). The major reason
for this is the large time lost at check posts and for other official reasons (works out to
~25% of total time spent), on account of existence of inter-State barriers.
If state borders are removed with GST, then trucks can ply a lot more distance in a day;
recent measures like trying to convert all toll nakas into electronic toll nakas could also help
with that. This would mean an increase in fleet capacity in the system. It might also have an
indirect impact on market structure, as this would lead to a preference for higher powered and
faster trucks with focus on optimising logistics (helping MNC players such Bharat Benz and
17
21 March 2016
hurting incumbent Indian players). So not only will industry volumes go down for a couple of
years, market share of Indian players will also be negatively impacted by GST.
Assuming that with GST the total time spent on check posts and for other official reasons,
comes down from 25% to 20% (some of the stops will still be there for general checks,
etc.) it will result in 12% increase in running time (from current 40% of total time to 45%).
This translates into freeing up of system capacity by 12%, which at current population of 3
mn trucks works into 360k units (or more than a year of truck sales). Hence it can have an
adverse impact on demand for a couple of years.
Figure 47: Trucks in India on an average ply much lower
150,000
Check posts
16%
Running time
40%
100,000
Other official
stoppages
8%
Repairs en
route
5%
50,000
Fuelling en
route
6%
Other halts
3%
Traffic hurdles
9%
0
India
Developed countries
Source: MORTH
Source: MORTH
18
21 March 2016
3,500,000
500,000
500,000
35%
2,800,000
400,000
400,000
28%
2,100,000
300,000
300,000
21%
1,400,000
200,000
200,000
14%
700,000
100,000
100,000
7%
0
FY10
FY11
FY12
FY13
FY14
FY15
FY16E
0%
FY16
FY17E
FY18E
FY19E
While 400k units is no doubt a big number considering that annual M&HCV sales in the
country are 300k units, some other factors to consider:(1) Some of this trucks might already have been scrapped.
(2) These trucks are likely operating at lower utilisations (compared to nation-wide fleet
utilisation) hence lower amount of trucks will needed to be replaced. Alternatively
new M&HCV might not be required and LCV can do the same job.
(3) These trucks are likely plying in rural areas, so all will not be able to be replaced
because of lower ability of people in these areas to afford a new vehicle.
Considering the above factors, we can assume that 50% of these 15-20 year old trucks
will need to be replaced or ~200k units. Assuming this happens over two years (over FY17
and FY18) given capacity constraints and also the fact that government will give time,
FY17 and FY18 M&HCV volumes for the industry will be ~30% higher than normal ~15%
growth, in our view. However, normal cycle should resume from FY19, as this will be a
one-time replacement which is required.
Implementation will be bigger challenge: We feel that even if the government were to
come up with something on these lines, the biggest challenge will be in implementing the
same. Given that most of these trucks would be lying on smaller routes, their owners
would not be that well-off (larger freight operators anyways replace after 5-6 years).
The government can come up with measures such as cash for clunkers (which in past has
been very successful in stimulating demand in developed countries after the crisis). There
have been talks about a 50% excise rebate on new vehicle, if someone scraps a greater
than 15-year old truck. But given that these customers would have anyways gone for a
second hand truck purchase only (say a 10-year old truck), there is limited utility of such a
move.
Overloading ban: One of the other banes of the Indian truck industry is the prominence of
overloading. Typically freight operators engage trucks to much greater freight than the
authorised tonnage to cut costs and increase effective margins. This however leads to
greater environment damage pollution, faster deterioration of roads and is also harmful
on safety grounds (leads to more road fatalities).
The Supreme Court had in November 2005 given a judgement against overloading; at that
time golden tokens were issued that allowed overloading of trucks after payments of fixed
19
21 March 2016
charges which Supreme Court had stopped. This led to a sales surge from Dec-2005 as
after a 3% growth in CY05, M&HCV industry grew at 32% in 2006. However even today
overloading continues to exist and if the government were to come up on tough measures
on this front, it can be a driver of CV sales.
60%
30%
Deadline
Bharat Stage I
2000
Bharat Stage II
2005
2010
Bharat Stage IV
2017
Bharat Stage V
Skipped
Bharat Stage VI
2020
0%
4QCY15
3QCY15
2QCY15
1QCY15
4QCY14
3QCY14
2QCY14
1QCY14
4QCY13
3QCY13
2QCY13
1QCY13
4QCY12
3QCY12
2QCY12
1QCY12
-30%
Source: ACEA
20
21 March 2016
Length of cycle
FY81-FY83
23%
FY83-FY85
-5%
FY85-FY86
5%
FY86-FY87
-10%
FY87-FY91
14%
FY91-FY93
-17%
FY93-FY97
29%
FY97-FY99
-31%
FY99-FY00
41%
FY00-FY01
-29%
FY01-FY07
27%
FY07-FY09
-22%
FY09-FY12
26%
FY12-14
-14%
FY14-18E
21%
21
21 March 2016
Figure 54: M&HCV volumes will cross previous peak in FY17E; we expect the cycle to go
higher if the economy picks up pace
350
'000 units
280
210
140
70
0
1981 1983 1985 1987 1989 1991 1993 1995 1997 1999 2001 2003 2005 2007 2009 2011 2013 2015 2017E
Within our coverage there are three OEM's exposed to M&HCV space Ashok Leyland,
Tata Motors and Eicher Motors which combined enjoy ~95% market share. Amongst these,
CV cycle is by far the most relevant for Ashok Leyland (given that Tata Motors is largely
JLR play and Eicher is Royal Enfield play).
Other than these there are auto ancillaries also but very few of them are pure CV OEM
plays having varied exposure to replacement, exports or other vehicle segments (cars,
tractors etc) also. The largest exposure to domestic M&HCV OEM space is for Wabco.
Figure 55: Indian auto stocks exposed to M&HCV space
% revenues from domestic M&HCV's OEM
% of profits
Ashok Leyland
~75%
~75%
Eicher (Attributable)
~25%
~10%
Tata Motors
~10%
~10%
~25%
~25%
Bosch
~25%
~30%
Wabco
~50%
~60%
Apollo Tyres
~12%
~10%
22
21 March 2016
35%
AL's market-share
50%
40%
30%
30%
20%
25%
10%
0%
20%
2002
2004
2006
2008
2010
2012
2014
North
2016
East
FY12
South
West
FY16
Similarly in terms of vehicle segments AL has had share gains across segments.
Maximum gains have been in ICV (7.5-12T) segment where the company was traditionally
weaker (Eicher and Tata used to dominate with combined 80%+ share), but with the
launch of new range of vehicles (Boss in end 2013) it has now reached ~15% share. The
company anyways had much higher share in buses and heavy trucks (faster growth in this
segment also contributed to overall share gains). AL has also seeded its own captive
financing arm Hinduja Leyland finance. In the past five years, AL's investments in the
entity has grown from negligible to Rs~8 bn.
Another reason for the market-share gain has been the higher production from Uttaranchal
plant. Many auto companies had set up plants in Uttarakhand to avail tax sops (ten year
excise duty exemption, complete income tax exemption for five years, and 30% income
tax exemption for another five). For Ashok Leyland: >40% of production this year has been
from the Uttaranchal plant. As per our dealer checks, this allows the company to give
higher discounts than peers. These benefits are still there for some time as they expire in
FY20 only. However, in medium term post that, there will either be some hit to margins or
market-share for the company, as these benefits expire.
Figure 58: AL has gained share across vehicle classes
50%
Tata market-share
AL's market-share
40%
60%
30%
45%
20%
30%
10%
15%
0%
0%
7.5-12T
12T-25T
FY12
>25T
FY16
Buses
7.5-12T
12T-25T
FY12
>25T
Buses
FY16
23
21 March 2016
On the other side, Tata Motors has had share loss across segments. Tata Motors and
Ashok Leyland have always enjoyed ~80% share combined in M&HCV's, hence share
gains for AL have largely been at the cost of Tata. Eicher Motors, the third-largest player,
has maintained its market-share but Asia Motor Works (AMW), which was the fourthlargest player in FY12 with ~3% market share, has completely collapsed now. AMW has
been traditionally stronger in the mining segment, hence the big decline in construction
trucks (tipper etc) volumes impacted the company. AL has managed to capture this entire
share lost by AMW.
Figure 60: While AL has had bulk of gains from Tata...
Figure 61: ...it has also captured the entire ~3% share of
AMW which has collapsed due to financial troubles
1,200
60%
1,000
48%
800
36%
600
24%
400
12%
200
0%
AL
Eicher
Tata Motors
FY12 share
M&M
AMW
Others
FY16 share
Given our positive stance on CV cycle for next cycle, AL is theoretically the best play given
its highest exposure to India M&HCV among all stocks. However, valuations are high for
the stock with AL now trading at ~11.5x one year forward EV/EBITDA (consensus)
compared to historic average of ~9x. Even on 24 month forward basis (by when it would
be four years of up-cycle and hence closer to peak), it is trading at 9.5x EV/EBITDA
versus historic average of ~7.5x
Figure 62: AL trading well above historic valuations...
20
15
15
10
10
5
5
0
Jan-05
Jan-07
Jan-09
Jan-11
Jan-13
Jan-15
0
Jan-05
Jan-07
Jan-09
Jan-11
Jan-13
Jan-15
24
21 March 2016
The other thing to note is that in the past, stock returns have been highest only in the initial
two years of the cycle. After that, even though the CV cycle may continue for more years,
returns are gradual at best. Hence, we maintain our NEUTRAL rating on Ashok Leyland.
Figure 64: Stock returns have typically been highest in first two years of upcycle
Cycle1
Cycle 2
Cycle 3
800%
600%
After 2008
400%
200%
After 2001
0%
0
100
200
300
400
500
600
700
800
900
Along with Ashok Leyland gaining market share (as highlighted above), one other reason
for higher stock returns in this cycle, is due to the fact that there has been a pick-up in
free-cash flow (FCF). From FY11 to FY14, Ashok Leyland had made significant
investments in its JVs/ subsidiaries (Nissan LCV, financing arm, foundry, etc.). The
company also incurred significant capital expenditure on capacity expansion and product
development. In the last two years there has been a clear moderation in the same,
resulting in a significant improvement in companys cash flows. From a high of ~Rs16 bn
in FY13, total spends on capex + investments has moderated to only ~Rs4 bn in FY16
(which has also contributed to large reduction in debt).
Figure 65: Pick-up in FCF generation for Ashok Leyland given improvement in operating
performance along with scale-down in investments and capex
10,000
20,000
Rs Mn
8,000
15,000
6,000
10,000
4,000
5,000
2,000
-5,000
-2,000
-10,000
-4,000
FY10A
FY11A
Capex
FY12A
FY13A
FY14A
FY15A
FY16E
-15,000
FY17E
FCF (RHS)
25
21 March 2016
50%
40%
4
30%
20%
10%
0%
-10%
-20%
-30%
0
-40%
2003
2005
2007
LCV's growth
2009
2011
2013
2015
India
China
Europe
M&HCV growth
Source: SIAM
Tata Motors is considered more of a JLR play and our bullish thesis is primarily based on
recovery in both JLR volumes and margins (See Link to report). The standalone (domestic
India business) contributes to just ~17% of consolidated revenues (FY17E) and ~8% of
consolidated EBITDA. However we note while the cars business contributes to ~25% of
volumes for the company, it is actually loss making. Hence the entire Indian profit is
actually attributable to CVs only.
Figure 68: Given that cars is loss-making, entire India profits attributable to CVs only
120%
Revenues
M&HCV
Profits
LCV
26
21 March 2016
Moreover given the higher multiple which we ascribe to Indian business in SOTP valuation
for Tata Motors (8x EV/EBITDA for India versus 3.5x EV/EBITDA for JLR), its contribution
to stock price is higher than profit contribution. While ~8% of consolidated profit
contribution, India CV contribution (given no value for the car business) to target price is
~20%. Contribution to current stock price is even higher at ~30%.
Figure 69: The India business (entirely CV's) contributes to ~20% of our SOTP valuation
for JLR and ~30% to current stock price
Domestic Business
Basis of valuation
Multiple
8.0
103
3.50
341
8.0
37
Net debt
-35
JLR
China JV
Subsidiaries
25
Target Price
470
36,000
Market-share loss
but content increase
with shift to commonrail in BS4
60%
BS6 adoption
of SCR
40%
24,000
20%
12,000
0%
0
FY16E
FY17E
FY18E
FY19E
FY20E
FY21E
FY22E
Non-Autos
Exports (ex
S&G)
Overall
Growth FY16-22E
Wabco globally has a proven track record of outperformance over the market, particularly
in emerging economies there is strong opportunity in increasing content per vehicle (See
our initiation report and Global Investor Day Takeaways). This played out in 3QFY16 with
the compulsory ABS (Anti-Lock braking system) implementation from Oct-15 resulting in
large increase in content per vehicle. The companys top line grew 44% YoY with ~70%
27
21 March 2016
60%
Regional
Western Europe
45%
30%
15%
Average heavy
Content per
truck price (US$) vehicle (US$)
Content as a %
of vehicle price
130k
>3000
2.3%
South America
65k
<1500
2.3%
80k
<1000
1.3%
North America
80k
<1000
1.3%
Eastern Europe
70k
<500
0.7%
China
30k
~300
1.0%
India
30k
~300
1.0%
0%
-15%
1Q12 3Q12 1Q13 3Q13 1Q14 3Q14 1Q15 3Q15 1Q16 3Q16
Wabco's outperformance in India
28
21 March 2016
%Up/Dwn Assumptions
Acceleration in reforms leads to continued robust CV
Upside
120.00
23.33
growth
Central Case
96.00
(1.34)
Investment cycle remains sluggish leading to
Downside
65.00
(33.20)
slowdown in CV growth
Income statement (Rs mn)
3/15A
3/16E
3/17E
3/18E
Sales revenue
135,622
186,832
227,945
252,149
Cost of goods sold
99,652
131,436
160,359
177,387
SG&A
14,905
18,203
21,040
23,312
Other operating exp./(inc.)
10,799
15,275
18,141
19,539
EBITDA
10,266
21,918
28,405
31,911
Depreciation & amortisation
4,163
4,381
4,542
4,902
EBIT
6,103
17,537
23,863
27,009
Net interest expense/(inc.)
3,935
2,750
1,950
1,750
Non-operating inc./(exp.)
1,245
1,182
1,301
1,431
Associates/JV
Recurring PBT
3,413
15,970
23,214
26,690
Exceptionals/extraordinaries
1,009
Taxes
1,074
4,871
7,196
8,274
Profit after tax
3,348
11,099
16,018
18,416
Other after tax income
Minority interests
Preferred dividends
Tax paid
Working capital
(2,500)
(3,000)
(4,000)
Free cash flow to the firm
10,266
19,418
25,405
27,911
Disposals of fixed assets
Acquisitions
Divestments
Associate investments
Other investment/(outflows)
(2,500)
(3,000)
(4,000)
Equity raised
Dividends paid
(1,541)
(3,245)
(3,894)
(4,868)
Net borrowings
Total assets
133,115
147,153
161,505
179,921
Accounts payable
28,283
38,963
47,537
52,584
Short-term debt
Current provisions
3,347
3,681
4,049
4,454
Other current liabilities
11,698
12,868
14,155
15,570
Current liabilities
43,328
55,512
65,741
72,609
Long-term debt
33,497
27,497
19,497
17,497
Non-current provisions
3/15A
3/16E
3/17E
77,660 109,045 133,235
7.6
11.7
12.5
3/18E
145,306
12.7
3/15A
2,846
1.18
0.54
18.0
3.6
3/15A
3/16E
2,846
3.90
1.14
20.7
7.7
3/16E
3/17E
2,846
5.63
1.37
25.0
10.0
3/17E
3/18E
2,846
6.47
1.71
29.8
11.2
3/18E
36.4
390
1,038
969
37.8
187
232
232
22.0
36
44
44
10.6
13
15
15
7.6
4.5
2.5
2.47
11.7
9.4
8.5
5.94
12.5
10.5
10.2
7.03
12.7
10.7
10.6
7.30
82.7
5.41
0.56
27.0
2.23
29.5
49.6
24.9
4.69
1.17
12.6
1.57
13.4
16.8
17.3
3.89
1.41
9.7
1.24
9.9
11.8
15.0
3.27
1.76
8.7
1.07
8.4
10.0
7.0
5.0
1.02
0.56
0.76
2.60
20.1
15.9
1.27
0.91
0.70
2.49
24.6
21.5
1.41
0.97
0.69
2.27
23.6
24.2
1.40
0.99
0.69
2.12
50.8
2.53
1.6
29.1
0.78
6.4
8.0
0.20
12.2
(8.6)
(0.23)
15.4
50
40
30
20
10
0
2011
2012
2013
2014
2015
2016
2015
2016
4
3
2
1
0
2011
2012
2013
2014
Source: IBES
29
21 March 2016
TP
Upside
600.00
Central Case
470.00
Downside
300.00
%Up/Dwn Assumptions
XE big success, Domestic business too
63.98
revives fast
28.45
Global macro environment turns adverse;
(18.01)
slowdown in China luxury spend
3/15A
3/16E
3/17E
3/18E
2,627,963
2,765,769
3,004,004
3,205,566
2,044,262
2,211,562
2,379,934
2,526,237
125,865
123,970
136,922
146,727
36,699
41,976
43,318
45,607
421,138
388,262
443,830
486,995
133,886
171,370
204,446
242,949
287,252
216,892
239,385
244,045
49,676
43,979
27,562
17,089
(18,703)
(22,955)
(24,505)
(25,648)
218,872
149,958
187,318
201,308
(1,847)
76,429
28,492
41,210
44,288
140,596
121,466
146,108
157,020
134
3,887
12,950
16,730
867.8
867.8
867.8
867.8
139,863
124,485
158,190
172,883
139,863
124,485
158,190
172,883
3/15A
3/16E
3/17E
3/18E
287,252
216,892
239,385
244,045
(48,615)
(44,381)
(31,066)
(23,042)
(82,582)
(28,492)
(41,210)
(44,288)
122,503
(23,934)
16,730
14,619
140,293
184,276
227,403
270,991
418,851
304,361
411,240
462,326
(327,338)
(392,000)
(385,000)
(385,000)
91,513
115,324
224,640
274,726
(46,501)
(373,839)
(392,000)
(385,000)
(385,000)
(187,480)
75,000
(3,956)
(7,913)
(11,869)
195,259
(49,132)
868
(49,132)
7,779
21,912
(7,045)
(61,002)
52,791
(65,727)
19,195
16,324
52,791
(65,727)
19,195
16,324
3/15A
3/16E
3/17E
3/18E
321,158
222,991
210,311
194,761
125,792
189,947
206,831
220,973
292,723
306,145
329,666
350,063
295,012
320,706
348,971
380,061
1,034,685
1,039,789
1,095,779
1,145,858
576,353
680,244
765,265
832,155
153,367
153,367
153,367
153,367
594,843
711,581
807,115
882,276
2,359,248
2,584,982
2,821,526
3,013,656
574,073
612,951
653,844
685,136
153,837
153,837
153,837
153,837
211,703
232,873
256,160
281,776
192,897
212,186
233,405
256,746
1,132,509
1,211,847
1,297,245
1,377,494
582,267
532,267
532,267
482,267
77,519
77,519
77,519
77,519
1,792,295
1,821,633
1,907,032
1,937,280
562,619
758,148
908,425
1,069,439
4,333
5,201
6,069
6,937
2,359,248
2,584,982
2,821,526
3,013,656
3/15A
3/16E
3/17E
364,539 382,399 470,895
137,616 134,486 147,656
(1.35)
6.12
7.46
470,523 538,847 638,906
18.9
14.6
15.9
3/18E
529,376
162,144
7.79
698,966
16.5
3/15A
3,219
43.5
175
130
3/15A
3/16E
3,396
36.7
1.16
223
90
3/16E
3/17E
3,396
46.6
2.33
267
121
3/17E
3/18E
3,396
50.9
3.50
315
136
3/18E
12.9
9.1
(0.0)
(0.0)
5.2
(24.5)
(11.0)
(15.6)
8.6
10.4
27.1
27.1
6.7
1.9
9.3
9.3
16.0
10.9
8.33
5.32
14.0
7.8
5.42
4.50
14.8
8.0
6.24
5.27
15.2
7.6
6.28
5.39
8.4
2.09
2.81
0.56
3.49
5.12
10.0
1.64
0.32
4.08
0.55
3.91
7.01
7.9
1.37
0.64
3.02
0.51
3.45
6.40
7.2
1.16
0.96
2.69
0.47
3.08
6.14
23.0
19.1
1.11
0.76
0.65
4.16
18.9
15.9
1.07
0.69
0.81
3.39
19.0
14.3
1.06
0.78
0.78
3.09
17.5
13.1
1.06
0.82
0.78
2.80
73.2
0.99
5.8
60.7
1.19
4.9
52.0
1.07
8.7
41.0
0.91
14.3
2012
2013
2014
2015
2016
2015
2016
2012
2013
2014
Source: IBES
30
21 March 2016
TP
27,000.00
Central Case
22,500.00
Downside
13,500.00
Income statement (Rs mn)
Sales revenue
Cost of goods sold
SG&A
Other operating exp./(inc.)
EBITDA
Depreciation & amortisation
EBIT
Net interest expense/(inc.)
Non-operating inc./(exp.)
Associates/JV
Recurring PBT
Exceptionals/extraordinaries
Taxes
Profit after tax
Other after tax income
Minority interests
Preferred dividends
Reported net profit
Analyst adjustments
Net profit (Credit Suisse)
Cash flow (Rs mn)
EBIT
Net interest
Tax paid
Working capital
Other cash & non-cash items
Operating cash flow
Capex
Free cash flow to the firm
Disposals of fixed assets
Acquisitions
Divestments
Associate investments
Other investment/(outflows)
Investing cash flow
Equity raised
Dividends paid
Net borrowings
Other financing cash flow
Financing cash flow
Total cash flow
Adjustments
Net change in cash
Balance sheet (Rs mn)
Cash & cash equivalents
Current receivables
Inventories
Other current assets
Current assets
Property, plant & equip.
Investments
Intangibles
Other non-current assets
Total assets
Accounts payable
Short-term debt
Current provisions
Other current liabilities
Current liabilities
Long-term debt
Non-current provisions
Other non-current liab.
Total liabilities
Shareholders' equity
Minority interests
Total liabilities & equity
%Up/Dwn Assumptions
Faster auto growth, higher delta from
43.75
emission norms
19.79
(28.12) Slowdown in key auto segments like CV's
3/15A
3/16E
3/17E
3/18E
97,972
106,647
114,000
138,030
79,125
85,041
88,431
106,473
3,186
3,441
3,854
4,317
15,661
18,165
21,714
27,240
4,603
4,005
4,606
5,158
11,058
14,160
17,109
22,082
155.8
60.0
4,415
4,150
5,230
6,015
15,317
18,250
22,339
28,097
(280.0)
4,923
5,895
7,149
8,991
10,114
12,355
15,191
19,106
280.0
10,394
12,355
15,191
19,106
10,394
12,355
15,191
19,106
3/15A
3/16E
3/17E
3/18E
11,058
14,160
17,109
22,082
4,415
4,150
5,230
6,015
(4,923)
(5,895)
(7,149)
(8,991)
1,350
(1,440)
(644)
(2,271)
4,323
4,005
4,606
5,158
16,223
14,980
19,152
21,993
(3,090)
(6,240)
(7,000)
(7,500)
13,133
8,740
12,152
14,493
(3,090)
(6,240)
(7,000)
(7,500)
2,442
(3,212)
(3,779)
(4,535)
(5,290)
(617.0)
(105.0)
(155.8)
(60.0)
(1,543)
(3,944)
(4,535)
(5,290)
11,590
4,797
7,618
9,203
11,590
4,797
7,618
9,203
3/15A
3/16E
3/17E
3/18E
18,960
23,757
31,374
40,577
11,877
12,929
13,820
16,733
12,762
13,892
14,850
17,980
15,205
15,885
15,885
18,028
58,804
66,463
75,929
93,318
9,676
12,671
15,566
17,908
28,896
28,896
28,896
28,896
6,932
6,172
5,672
5,672
104,308
114,202
126,063
145,794
16,061
17,483
18,688
22,628
13,172
13,172
13,172
15,148
29,233
30,655
31,860
37,776
1,605
1,500
1,500
1,500
30,838
32,155
33,360
39,276
73,470
82,047
92,703
106,518
104,308
114,202
126,063
145,794
3/15A
11.5
16.0
3/16E
9.0
17.0
3/17E
6.5
19.0
3/18E
21.1
19.7
3/15A
31.4
331
85
2,340
517
3/15A
3/16E
31.4
393
100
2,613
477
3/16E
3/17E
31.4
484
120
2,952
610
3/17E
3/18E
31.4
608
140
3,392
700
3/18E
11.1
21.9
17.5
17.5
8.9
28.1
18.9
18.9
6.9
20.8
22.9
22.9
21.1
29.1
25.8
25.8
16.0
11.3
15.6
10.6
17.0
13.3
17.1
11.6
19.0
15.0
19.6
13.3
19.7
16.0
20.4
13.8
56.7
8.03
0.45
36.4
5.84
36.5
51.8
47.7
7.19
0.53
39.4
5.32
31.2
40.1
38.8
6.36
0.64
30.8
4.91
25.8
32.7
30.9
5.54
0.75
26.8
3.99
20.2
24.9
15.2
14.0
0.94
1.39
0.67
1.42
15.9
16.5
0.93
1.29
0.68
1.39
17.4
19.0
0.90
1.31
0.68
1.36
19.2
23.1
0.95
1.27
0.68
1.37
(23.6)
(1.11)
71
(27.1)
(1.23)
236
(32.2)
(1.38)
(36.7)
(1.43)
2012
2013
2014
2015
2016
2015
2016
8
6
4
2
0
2011
2012
2013
2014
Source: IBES
31
21 March 2016
TP
7,680.00
Central Case
6,400.00
Downside
4,800.00
Income statement (Rs mn)
Sales revenue
Cost of goods sold
SG&A
Other operating exp./(inc.)
EBITDA
Depreciation & amortisation
EBIT
Net interest expense/(inc.)
Non-operating inc./(exp.)
Associates/JV
Recurring PBT
Exceptionals/extraordinaries
Taxes
Profit after tax
Other after tax income
Minority interests
Preferred dividends
Reported net profit
Analyst adjustments
Net profit (Credit Suisse)
Cash flow (Rs mn)
EBIT
Net interest
Tax paid
Working capital
Other cash & non-cash items
Operating cash flow
Capex
Free cash flow to the firm
Disposals of fixed assets
Acquisitions
Divestments
Associate investments
Other investment/(outflows)
Investing cash flow
Equity raised
Dividends paid
Net borrowings
Other financing cash flow
Financing cash flow
Total cash flow
Adjustments
Net change in cash
Balance sheet (Rs mn)
Cash & cash equivalents
Current receivables
Inventories
Other current assets
Current assets
Property, plant & equip.
Investments
Intangibles
Other non-current assets
Total assets
Accounts payable
Short-term debt
Current provisions
Other current liabilities
Current liabilities
Long-term debt
Non-current provisions
Other non-current liab.
Total liabilities
Shareholders' equity
Minority interests
Total liabilities & equity
%Up/Dwn Assumptions
Faster recovery in CV space and more
41.32
new products launched by WABCO
17.76
(11.68) CV recovery delays
3/15A
3/16E
3/17E
3/18E
13,480
18,221
24,489
29,911
7,929
10,796
14,326
17,498
3,517
4,272
5,494
6,563
2,034
3,153
4,669
5,850
466.6
583.3
670.8
771.4
1,567
2,570
3,998
5,079
3.6
203.0
304.5
365.4
438.5
1,766
2,874
4,363
5,517
560
776
1,178
1,490
1,207
2,098
3,185
4,028
1,207
2,098
3,185
4,028
1,207
2,098
3,185
4,028
3/15A
3/16E
3/17E
3/18E
1,567
2,570
3,998
5,079
199.4
304.5
365.4
438.5
(557)
(776)
(1,178)
(1,490)
(167)
(1,167)
(1,250)
(1,128)
466.6
583.3
670.8
771.4
1,509
1,514
2,606
3,671
(715)
(1,000)
(1,200)
(1,200)
794
514
1,406
2,471
(715)
(1,000)
(1,200)
(1,200)
(13.4)
(114.7)
(199.7)
(266.3)
(266.3)
(128.0)
(199.7)
(266.3)
(266.3)
666
314
1,140
2,205
666
314
1,140
2,205
3/15A
3/16E
3/17E
3/18E
2,601
2,915
4,054
6,259
2,992
4,044
5,435
6,638
1,180
1,595
2,143
2,618
927
1,093
1,311
1,573
7,699
9,646
12,944
17,088
3,237
3,654
4,183
4,612
22.0
22.0
22.0
22.0
176.3
176.3
176.3
176.3
11,135
13,498
17,325
21,898
2,012
2,412
3,241
3,959
327.4
392.9
471.5
565.8
2,340
2,805
3,713
4,525
0.30
164.5
164.5
164.5
164.5
2,504
2,969
3,877
4,689
8,630
10,529
13,448
17,209
11,135
13,498
17,325
21,898
3/15A
21.4
15.1
3/16E
35.2
17.3
3/17E
34.4
19.1
3/18E
22.1
19.6
3/15A
19.0
64
5.0
455
80
3/15A
3/16E
19.0
111
9.0
555
80
3/16E
3/17E
19.0
168
12.0
709
137
3/17E
3/18E
19.0
212
12.0
907
194
3/18E
21.4
16.9
2.7
2.7
35.2
64.0
73.9
73.9
34.4
55.6
51.8
51.8
22.1
27.0
26.4
26.4
15.1
11.6
13.1
9.0
17.3
14.1
15.8
11.5
19.1
16.3
17.8
13.0
19.6
17.0
18.4
13.5
85.4
11.9
0.09
68.3
7.45
49.4
64.1
49.1
9.8
0.17
68.1
5.50
31.8
39.0
32.4
7.7
0.22
39.6
4.04
21.2
24.8
25.6
6.0
0.22
28.1
3.24
16.6
19.1
14.9
18.5
1.21
1.13
0.68
1.29
21.9
27.5
1.35
1.12
0.73
1.28
26.6
34.3
1.41
1.09
0.73
1.29
26.3
36.4
1.37
1.09
0.73
1.27
(30.1)
(1.28)
434
(27.7)
(0.92)
(30.2)
(0.87)
(36.4)
(1.07)
2012
2013
2014
2015
2016
2015
2016
2012
2013
2014
Source: IBES
32
21 March 2016
Disclosure Appendix
Important Global Disclosures
Jatin Chawla and Akshay Saxena each certify, with respect to the companies or securities that the individual analyzes, that (1) the views expressed
in this report accurately reflect his or her personal views about all of the subject companies and securities and (2) no part of his or her compensation
was, is or will be directly or indirectly related to the specific recommendations or views expressed in this report.
33
21 March 2016
3-Year Price and Rating History for Ashok Leyland Ltd (ASOK.BO)
ASOK.BO
Date
03-Apr-13
13-May-13
17-Jul-13
07-Nov-13
19-May-14
26-May-14
28-Jul-14
11-Sep-14
04-Nov-14
02-Feb-15
13-May-15
13-Aug-15
05-Nov-15
12-Feb-16
Closing Price
(Rs)
22.30
22.10
16.10
16.80
29.10
31.90
32.75
41.90
46.50
66.10
69.60
88.45
86.80
83.20
Target Price
(Rs)
25.00
24.00
17.00
15.00
32.00
37.00
39.00
48.00
48.00
63.00
65.00
80.00
83.00
86.00
Rating
N
N
N EU T RA L
O U T PERFO RM
Closing Price
(Rs)
8994.55
9115.10
19008.85
18146.90
Target Price
(Rs)
10020.00
15300.00
22500.00
Rating
O
NR
U*
O
O U T PERFO RM
N O T RA T ED
U N D ERPERFO RM
3-Year Price and Rating History for Tata Motors Ltd. (TAMO.BO)
TAMO.BO
Date
03-Apr-13
10-Sep-13
11-Nov-13
09-Jan-14
10-Feb-14
22-Apr-14
19-May-14
29-May-14
11-Aug-14
23-Sep-14
17-Nov-14
26-Mar-15
04-May-15
18-May-15
27-May-15
03-Aug-15
12-Feb-16
Closing Price
(Rs)
254.87
345.50
373.16
364.25
360.15
424.51
439.65
419.31
442.66
512.32
539.33
520.58
506.70
520.25
471.65
388.15
298.65
Target Price
(Rs)
361.14
395.77
435.34
445.24
460.08
465.02
494.71
474.92
504.60
633.22
643.12
640.00
620.00
610.00
490.00
470.00
Rating
O
O
R
O
O U T PERFO RM
N EU T RA L
REST RICT ED
34
21 March 2016
3-Year Price and Rating History for Wabco India Ltd. (WABC.BO)
WABC.BO
Date
04-Nov-14
04-Mar-15
29-Jul-15
29-Jan-16
Closing Price
(Rs)
3584.10
5313.60
5406.85
5606.10
Target Price
(Rs)
4820.00
6200.00
6300.00
6400.00
Rating
O*
O U T PERFO RM
The analyst(s) responsible for preparing this research report received Compensation that is based upon various factors including Credit Suisse's
total revenues, a portion of which are generated by Credit Suisse's investment banking activities
Restricted (R) : In certain circumstances, Credit Suisse policy and/or applicable law and regulations preclude certain types of communications,
including an investment recommendation, during the course of Credit Suisse's engagement in an investment banking transaction and in certain other
circumstances.
Volatility Indicator [V] : A stock is defined as volatile if the stock price has moved up or down by 20% or more in a month in at least 8 of the past 24
months or the analyst expects significant volatility going forward.
Analysts sector weightings are distinct from analysts stock ratings and are based on the analysts expectations for the fundamentals and/or
valuation of the sector* relative to the groups historic fundamentals and/or valuation:
Overweight : The analysts expectation for the sectors fundamentals and/or valuation is favorable over the next 12 months.
Market Weight : The analysts expectation for the sectors fundamentals and/or valuation is neutral over the next 12 months.
Underweight : The analysts expectation for the sectors fundamentals and/or valuation is cautious over the next 12 months.
*An analysts coverage sector consists of all companies covered by the analyst within the relevant sector. An analyst may cov er multiple sectors.
Rating
Outperform/Buy*
57%
(39% banking clients)
Neutral/Hold*
31%
(26% banking clients)
Underperform/Sell*
11%
(45% banking clients)
Restricted
1%
*For purposes of the NYSE and NASD ratings distribution disclosure requirements, our stock ratings of Outperform, Neutral, and Underperform most closely
correspond to Buy, Hold, and Sell, respectively; however, the meanings are not the same, as our stock ratings are determined on a relative basis. (Please refer to
definitions above.) An investor's decision to buy or sell a security should be based on investment objectives, current holdin gs, and other individual factors.
35
21 March 2016
Credit Suisses policy is to update research reports as it deems appropriate, based on developments with the subject company, the sector or the
market that may have a material impact on the research views or opinions stated herein.
Credit Suisse's policy is only to publish investment research that is impartial, independent, clear, fair and not misleading. For more detail please refer
to Credit Suisse's Policies for Managing Conflicts of Interest in connection with Investment Research: http://www.csfb.com/research-andanalytics/disclaimer/managing_conflicts_disclaimer.html
Credit Suisse does not provide any tax advice. Any statement herein regarding any US federal tax is not intended or written to be used, and cannot
be used, by any taxpayer for the purposes of avoiding any penalties.
Target Price and Rating
Valuation Methodology and Risks: (12 months) for Ashok Leyland Ltd (ASOK.BO)
Method: Our target price of Rs96 for Ashok Leyland is based on P/E (price-to-earnings); we value the stock at 14x Mar-18E earnings (10%
premium to historic average given the upcycle) and we give a Rs5/share value for the unlisted subs. We have Neutral rating on Ashok
Leyland as even with strong earnings momentum, we believe the current stock price already reflects that.
Risk:
Key downside risks to our target price of Rs96 and Neutral rating for Ashok Leyland is a slower than expected recovery in the economy
leading to lower CV growth going forward. Upside risk is company continuing to outperform the industry.
Key risks to our target price of Rs22,500 and OUTPERFORM rating for Bosch Ltd include: delay in implementation of changes in
emissions norms and localisation challenges.
The key risks that could impede achievement of our Rs470 target price and Outperform rating for Tata Motors include: a slowdown in the
Chinese luxury car market and a crackdown by the Chinese authorities on JLR's premium pricing in China which could have a significant
impact on its margins
Risks to our Rs6,400 target price and OUTPERFORM rating for Wabco India Ltd. include: a slowdown in CV which would put pressure on
both volumes as well as content per vehicle. Knorr so far has been a weak second player in the market; if Knorr is able to scale up faster
than expected, that too will have a significant negative impact on WABCO
Please refer to the firm's disclosure website at https://rave.credit-suisse.com/disclosures for the definitions of abbreviations typically used in the
target price method and risk sections.
See the Companies Mentioned section for full company names
The subject company (ASOK.BO, TAMO.BO, CONG.DE, EPED.PA, JCI.N, AXL.N, VLOF.PA, MOSS.BO, 7267.T, VOWG_p.DE, MAHM.BO,
1114.HK, 005380.KS, RENA.PA, 2238.HK, F.N, BMWG.DE, 0489.HK, 600104.SS, GM.N, 000270.KS, PCAR.OQ, VOLVb.ST) currently is, or was
during the 12-month period preceding the date of distribution of this report, a client of Credit Suisse.
36
21 March 2016
Credit Suisse provided investment banking services to the subject company (ASOK.BO, TAMO.BO, AXL.N, VLOF.PA, 1114.HK, 2238.HK, F.N,
BMWG.DE, 0489.HK, 600104.SS, GM.N) within the past 12 months.
Credit Suisse provided non-investment banking services to the subject company (VOWG_p.DE, 005380.KS, BMWG.DE, GM.N, 000270.KS,
VOLVb.ST) within the past 12 months
Credit Suisse has managed or co-managed a public offering of securities for the subject company (ASOK.BO, TAMO.BO, AXL.N, VLOF.PA,
2238.HK, F.N, BMWG.DE, GM.N) within the past 12 months.
Credit Suisse has received investment banking related compensation from the subject company (ASOK.BO, TAMO.BO, AXL.N, VLOF.PA, 1114.HK,
2238.HK, F.N, BMWG.DE, 0489.HK, 600104.SS, GM.N) within the past 12 months
Credit Suisse expects to receive or intends to seek investment banking related compensation from the subject company (ASOK.BO, TAMO.BO,
WABC.BO, EPED.PA, BWA.N, JCI.N, AXL.N, VLOF.PA, ALV.N, MOSS.BO, 7201.T, 7203.T, 7267.T, 2333.HK, MAHM.BO, 1114.HK, 005380.KS,
RENA.PA, 2238.HK, 0175.HK, F.N, BMWG.DE, 0489.HK, 600104.SS, GM.N, 000270.KS, HROM.BO, PCAR.OQ) within the next 3 months.
Credit Suisse has received compensation for products and services other than investment banking services from the subject company (VOWG_p.DE,
005380.KS, BMWG.DE, GM.N, 000270.KS, VOLVb.ST) within the past 12 months
As of the date of this report, Credit Suisse makes a market in the following subject companies (LEA.N, DLPH.N, BWA.N, JCI.N, AXL.N, ALV.N,
7201.T, 7203.T, 7267.T, F.N, GM.N, PCAR.OQ).
Please visit https://credit-suisse.com/in/researchdisclosure for additional disclosures mandated vide Securities And Exchange Board of India
(Research Analysts) Regulations, 2014
Credit Suisse may have interest in (BOSH.BO, ASOK.BO, TAMO.BO, WABC.BO, BFRG.BO, EXID.BO, EICH.BO, MOSS.BO, APLO.BO, MAHM.BO,
MRTI.BO, BAJA.BO, HROM.BO)
As of the end of the preceding month, Credit Suisse beneficially own 1% or more of a class of common equity securities of (VLOF.PA, APLO.BO,
2333.HK, MAHM.BO, PEUP.PA, 0489.HK).
For other important disclosures concerning companies featured in this report, including price charts, please visit the website at https://rave.creditsuisse.com/disclosures or call +1 (877) 291-2683.
37
21 March 2016
References in this report to Credit Suisse include all of the subsidiaries and affiliates of Credit Suisse operating under its investment banking division. For more information on our structure, please use the following
link: https://www.credit-suisse.com/who-we-are This report may contain material that is not directed to, or intended for distribution to or use by, any person or entity who is a citizen or resident of or located in any
locality, state, country or other jurisdiction where such distribution, publication, availability or use would be contrary to law or regulation or which would subject Credit Suisse AG or its affiliates ("CS") to any
registration or licensing requirement within such jurisdiction. All material presented in this report, unless specifically indicated otherwise, is under copyright to CS. None of the material, nor its content, nor any copy
of it, may be altered in any way, transmitted to, copied or distributed to any other party, without the prior express written permission of CS. All trademarks, service marks and logos used in this report are
trademarks or service marks or registered trademarks or service marks of CS or its affiliates. The information, tools and material presented in this report are provided to you for information purposes only and are
not to be used or considered as an offer or the solicitation of an offer to sell or to buy or subscribe for securities or other financial instruments. CS may not have taken any steps to ensure that the securities referred
to in this report are suitable for any particular investor. CS will not treat recipients of this report as its customers by virtue of their receiving this report. The investments and services contained or referred to in this
report may not be suitable for you and it is recommended that you consult an independent investment advisor if you are in doubt about such investments or investment services. Nothing in this report constitutes
investment, legal, accounting or tax advice, or a representation that any investment or strategy is suitable or appropriate to your individual circumstances, or otherwise constitutes a personal recommendation to
you. CS does not advise on the tax consequences of investments and you are advised to contact an independent tax adviser. Please note in particular that the bases and levels of taxation may change.
Information and opinions presented in this report have been obtained or derived from sources believed by CS to be reliable, but CS makes no representation as to their accuracy or completeness. CS accepts no
liability for loss arising from the use of the material presented in this report, except that this exclusion of liability does not apply to the extent that such liability arises under specific statutes or regulations applicable to
CS. This report is not to be relied upon in substitution for the exercise of independent judgment. CS may have issued, and may in the future issue, other communications that are inconsistent with, and reach
different conclusions from, the information presented in this report. Those communications reflect the different assumptions, views and analytical methods of the analysts who prepared them and CS is under no
obligation to ensure that such other communications are brought to the attention of any recipient of this report. Some investments referred to in this report will be offered solely by a single entity and in the case of
some investments solely by CS, or an associate of CS or CS may be the only market maker in such investments. Past performance should not be taken as an indication or guarantee of future performance, and
no representation or warranty, express or implied, is made regarding future performance. Information, opinions and estimates contained in this report reflect a judgment at its original date of publication by CS and
are subject to change without notice. The price, value of and income from any of the securities or financial instruments mentioned in this report can fall as well as rise. The value of securities and financial
instruments is subject to exchange rate fluctuation that may have a positive or adverse effect on the price or income of such securities or financial instruments. Investors in securities such as ADR's, the values of
which are influenced by currency volatility, effectively assume this risk. Structured securities are complex instruments, typically involve a high degree of risk and are intended for sale only to sophisticated investors
who are capable of understanding and assuming the risks involved. The market value of any structured security may be affected by changes in economic, financial and political factors (including, but not limited to,
spot and forward interest and exchange rates), time to maturity, market conditions and volatility, and the credit quality of any issuer or reference issuer. Any investor interested in purchasing a structured product
should conduct their own investigation and analysis of the product and consult with their own professional advisers as to the risks involved in making such a purchase. Some investments discussed in this report
may have a high level of volatility. High volatility investments may experience sudden and large falls in their value causing losses when that investment is realised. Those losses may equal your original investment.
Indeed, in the case of some investments the potential losses may exceed the amount of initial investment and, in such circumstances, you may be required to pay more money to support those losses. Income
yields from investments may fluctuate and, in consequence, initial capital paid to make the investment may be used as part of that income yield. Some investments may not be readily realisable and it may be
difficult to sell or realise those investments, similarly it may prove difficult for you to obtain reliable information about the value, or risks, to which such an investment is exposed. This report may provide the
addresses of, or contain hyperlinks to, websites. Except to the extent to which the report refers to website material of CS, CS has not reviewed any such site and takes no responsibility for the content contained
therein. Such address or hyperlink (including addresses or hyperlinks to CS's own website material) is provided solely for your convenience and information and the content of any such website does not in any
way form part of this document. Accessing such website or following such link through this report or CS's website shall be at your own risk. This report is issued and distributed in Europe (except Switzerland) by
Credit Suisse Securities (Europe) Limited, One Cabot Square, London E14 4QJ, England, which is authorised by the Prudential Regulation Authority and regulated by the Financial Conduct Authority and the
Prudential Regulation Authority. This report is issued and distributed in Europe (except Switzerland) by Credit Suisse International, One Cabot Square, London E14 4QJ, England, which is authorised by the
Prudential Regulation Authority and regulated by the Financial Conduct Authority and the Prudential Regulation Authority. This report is being distributed in Germany by Credit Suisse Securities (Europe) Limited
Niederlassung Frankfurt am Main regulated by the Bundesanstalt fuer Finanzdienstleistungsaufsicht ("BaFin"). This report is being distributed in the United States and Canada by Credit Suisse Securities (USA)
LLC; in Switzerland by Credit Suisse AG; in Brazil by Banco de Investimentos Credit Suisse (Brasil) S.A or its affiliates; in Mexico by Banco Credit Suisse (Mxico), S.A. (transactions related to the securities
mentioned in this report will only be effected in compliance with applicable regulation); in Japan by Credit Suisse Securities (Japan) Limited, Financial Instruments Firm, Director-General of Kanto Local Finance
Bureau (Kinsho) No. 66, a member of Japan Securities Dealers Association, The Financial Futures Association of Japan, Japan Investment Advisers Association, Type II Financial Instruments Firms Association;
elsewhere in Asia/ Pacific by whichever of the following is the appropriately authorised entity in the relevant jurisdiction: Credit Suisse (Hong Kong) Limited, Credit Suisse Equities (Australia) Limited, Credit Suisse
Securities (Thailand) Limited, regulated by the Office of the Securities and Exchange Commission, Thailand, having registered address at 990 Abdulrahim Place, 27th Floor, Unit 2701, Rama IV Road, Silom,
Bangrak, Bangkok 10500, Thailand, Tel. +66 2614 6000, Credit Suisse Securities (Malaysia) Sdn Bhd, Credit Suisse AG, Singapore Branch, Credit Suisse Securities (India) Private Limited (CIN no.
U67120MH1996PTC104392) regulated by the Securities and Exchange Board of India as Research Analyst (registration no. INH 000001030) and as Stock Broker (registration no. INB230970637;
INF230970637; INB010970631; INF010970631), having registered address at 9th Floor, Ceejay House, Dr.A.B. Road, Worli, Mumbai - 18, India, T- +91-22 6777 3777, Credit Suisse Securities (Europe) Limited,
Seoul Branch, Credit Suisse AG, Taipei Securities Branch, PT Credit Suisse Securities Indonesia, Credit Suisse Securities (Philippines ) Inc., and elsewhere in the world by the relevant authorised affiliate of the
above. Credit Suisse (Hong Kong) Limited ("CSHK") is licensed and regulated by the Securities and Futures Commission of Hong Kong under the laws of Hong Kong, which differ from Australian laws. CSHKL
does not hold an Australian financial services licence (AFSL) and is exempt from the requirement to hold an AFSL under the Corporations Act 2001 (the Act) under Class Order 03/1103 published by the ASIC in
respect of financial services provided to Australian wholesale clients (within the meaning of section 761G of the Act). Research on Taiwanese securities produced by Credit Suisse AG, Taipei Securities Branch
has been prepared by a registered Senior Business Person. Research provided to residents of Malaysia is authorised by the Head of Research for Credit Suisse Securities (Malaysia) Sdn Bhd, to whom they
should direct any queries on +603 2723 2020. This report has been prepared and issued for distribution in Singapore to institutional investors, accredited investors and expert investors (each as defined under the
Financial Advisers Regulations) only, and is also distributed by Credit Suisse AG, Singapore branch to overseas investors (as defined under the Financial Advisers Regulations). By virtue of your status as an
institutional investor, accredited investor, expert investor or overseas investor, Credit Suisse AG, Singapore branch is exempted from complying with certain compliance requirements under the Financial Advisers
Act, Chapter 110 of Singapore (the "FAA"), the Financial Advisers Regulations and the relevant Notices and Guidelines issued thereunder, in respect of any financial advisory service which Credit Suisse AG,
Singapore branch may provide to you. This information is being distributed by Credit Suisse AG (DIFC Branch), duly licensed and regulated by the Dubai Financial Services Authority (DFSA). Related financial
services or products are only made available to Professional Clients or Market Counterparties, as defined by the DFSA, and are not intended for any other persons. Credit Suisse AG (DIFC Branch) is located on
Level 9 East, The Gate Building, DIFC, Dubai, United Arab Emirates. This research may not conform to Canadian disclosure requirements. In jurisdictions where CS is not already registered or licensed to trade in
securities, transactions will only be effected in accordance with applicable securities legislation, which will vary from jurisdiction to jurisdiction and may require that the trade be made in accordance with applicable
exemptions from registration or licensing requirements. Non-U.S. customers wishing to effect a transaction should contact a CS entity in their local jurisdiction unless governing law permits otherwise. U.S.
customers wishing to effect a transaction should do so only by contacting a representative at Credit Suisse Securities (USA) LLC in the U.S. Please note that this research was originally prepared and issued by
CS for distribution to their market professional and institutional investor customers. Recipients who are not market professional or institutional investor customers of CS should seek the advice of their independent
financial advisor prior to taking any investment decision based on this report or for any necessary explanation of its contents. This research may relate to investments or services of a person outside of the UK or to
other matters which are not authorised by the Prudential Regulation Authority and regulated by the Financial Conduct Authority and the Prudential Regulation Authority or in respect of which the protections of the
Prudential Regulation Authority and Financial Conduct Authority for private customers and/or the UK compensation scheme may not be available, and further details as to where this may be the case are available
upon request in respect of this report. CS may provide various services to US municipal entities or obligated persons ("municipalities"), including suggesting individual transactions or trades and entering into such
transactions. Any services CS provides to municipalities are not viewed as "advice" within the meaning of Section 975 of the Dodd-Frank Wall Street Reform and Consumer Protection Act. CS is providing any
such services and related information solely on an arm's length basis and not as an advisor or fiduciary to the municipality. In connection with the provision of the any such services, there is no agreement, direct or
indirect, between any municipality (including the officials, management, employees or agents thereof) and CS for CS to provide advice to the municipality. Municipalities should consult with their financial,
accounting and legal advisors regarding any such services provided by CS. In addition, CS is not acting for direct or indirect compensation to solicit the municipality on behalf of an unaffiliated broker, dealer,
municipal securities dealer, municipal advisor, or investment adviser for the purpose of obtaining or retaining an engagement by the municipality for or in connection with Municipal Financial Products, the issuance
of municipal securities, or of an investment adviser to provide investment advisory services to or on behalf of the municipality. If this report is being distributed by a financial institution other than Credit Suisse AG,
or its affiliates, that financial institution is solely responsible for distribution. Clients of that institution should contact that institution to effect a transaction in the securities mentioned in this report or require further
information. This report does not constitute investment advice by Credit Suisse to the clients of the distributing financial institution, and neither Credit Suisse AG, its affiliates, and their respective officers, directors
and employees accept any liability whatsoever for any direct or consequential loss arising from their use of this report or its content. Principal is not guaranteed. Commission is the commission rate or the amount
agreed with a customer when setting up an account or at any time after that.
Copyright 2016 CREDIT SUISSE AG and/or its affiliates. All rights reserved.
Investment principal on bonds can be eroded depending on sale price or market price. In addition, there are bonds on which investment principal can
be eroded due to changes in redemption amounts. Care is required when investing in such instruments.
When you purchase non-listed Japanese fixed income securities (Japanese government bonds, Japanese municipal bonds, Japanese government guaranteed bonds, Japanese corporate bonds) from CS as a
seller, you will be requested to pay the purchase price only.
AU0431
38